TADAWUL:9645 Cash Flow Statement

Financials in millions SAR. Fiscal year is January - December.

Millions SAR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Net Income	9.48	7.12	8.24	6.13
Depreciation & Amortization	4.09	4.39	4.44	4.03
Other Amortization	0.01	0.01	-	-
Loss (Gain) From Sale of Assets	0.01	-	-0.21	-0.02
Provision & Write-off of Bad Debts	0.07	-	-	-0.82
Other Operating Activities	2.64	3.19	2.27	1.44
Change in Accounts Receivable	-9.21	0.96	-15.31	4.12
Change in Inventory	4.06	22.25	-11.04	-10.73
Change in Accounts Payable	8.02	-2.53	0.42	-0.32
Change in Other Net Operating Assets	-12.88	4.71	-12.17	0.79
Operating Cash Flow	6.28	40.1	-23.37	4.62
Operating Cash Flow Growth	-84.33%	-	-	-
Capital Expenditures	-0.82	-2.44	-31.16	-3.64
Sale of Property, Plant & Equipment	-	-	-	0.02
Sale (Purchase) of Intangibles	-	-0.05	-	-
Investing Cash Flow	-0.82	-2.49	-31.16	-3.63
Short-Term Debt Issued	20.59	33.58	50.14	25.48
Long-Term Debt Issued	-	-	30.17	-
Total Debt Issued	20.59	33.58	80.31	25.48
Short-Term Debt Repaid	-24.05	-61.13	-25.93	-24.82
Long-Term Debt Repaid	-0.6	-0.57	-0.63	-0.96
Total Debt Repaid	-24.65	-61.71	-26.56	-25.78
Net Debt Issued (Repaid)	-4.06	-28.13	53.75	-0.3
Issuance of Common Stock	18	-	-	-
Common Dividends Paid	-	-5	-	-
Other Financing Activities	-4.41	-2.03	-1.62	-1.05
Financing Cash Flow	9.53	-35.16	52.14	-1.35
Net Cash Flow	14.99	2.44	-2.39	-0.35
Free Cash Flow	5.47	37.65	-54.52	0.98
Free Cash Flow Growth	-85.49%	-	-	-
Free Cash Flow Margin	5.46%	38.42%	-50.78%	1.46%
Free Cash Flow Per Share	0.84	6.28	-9.09	-
Cash Interest Paid	0.06	0.08	-	-
Levered Free Cash Flow	11.43	52.46	-60.74	-
Unlevered Free Cash Flow	12.37	53.82	-59.59	-
Change in Working Capital	-10.01	25.39	-38.1	-6.13

Source: S&P Global Market Intelligence. Standard template. Financial Sources.